<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£15,876</td><td>£16,114</td><td>£16,517</td><td>£16,930</td><td>£17,438</td><td>£82,875</td></tr><tr><td>Total Expenses</td><td>£14,549</td><td>£14,674</td><td>£14,810</td><td>£14,948</td><td>£15,094</td><td>£74,075</td></tr><tr><td>Profit Before Tax</td><td>£1,327</td><td>£1,440</td><td>£1,707</td><td>£1,982</td><td>£2,344</td><td>£8,800</td></tr><tr><td>Profit After Tax      </td><td>£1,075</td><td>£1,166</td><td>£1,383</td><td>£1,605</td><td>£1,899</td><td>£7,128</td></tr><tr><td>Change In Property Value</td><td>£5,375</td><td>£5,509</td><td>£10,165</td><td>£12,983</td><td>£14,942</td><td>£48,974</td></tr><tr><td>Net Return</td><td>£6,450</td><td>£6,676</td><td>£11,548</td><td>£14,588</td><td>£16,841</td><td>£56,102</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>